| Revenue | DKK 1,5M | -22% |
| EBITDA | DKK -8,4M | +15% |
| Net profit | DKK -18,9M | +15% |
| Total assets | DKK 87,5M | -7% |
| Equity | DKK -5,8M | -144% |
| Employees | 14 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -35 | -92 | -1.690 | -1.380 | -2.636 | -4.482 | 1.877 | 1.459 |
| Staff expenses | -0 | -1.887 | -3.934 | -5.007 | -5.589 | -8.043 | -11.715 | -9.853 |
| EBITDA | -35 | -1.979 | -5.624 | -6.387 | -8.225 | -12.525 | -9.838 | -8.394 |
| Depreciation & amort. | -0 | -1.514 | -6.217 | -7.150 | -9.696 | -9.795 | -10.147 | -7.249 |
| EBIT | -35 | -3.493 | -11.841 | -13.537 | -17.921 | -22.320 | -19.985 | -15.643 |
| Net financials | -3 | -261 | -337 | -1.714 | -1.409 | -876 | -2.252 | -3.414 |
| Profit before tax | -38 | -3.754 | -12.178 | -15.251 | -19.330 | -23.196 | -22.237 | -19.056 |
| Tax | -0 | -0 | -3.486 | -3.355 | -4.251 | -1.863 | -0 | -181 |
| Net profit | -38 | -3.754 | -8.692 | -11.896 | -15.079 | -21.333 | -22.237 | -18.875 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 72.497 | 89.429 | 122.216 | 116.471 | 112.819 | 99.818 | 94.172 | 87.497 |
| Equity | 62.462 | 58.709 | 50.017 | 38.121 | 37.043 | 35.350 | 13.113 | -5.763 |
| Long-term debt | 10.000 | 27.117 | 61.883 | 66.228 | 67.296 | 49.725 | 67.365 | 72.364 |
| Short-term debt | 35 | 3.604 | 2.165 | 6.723 | 7.333 | 14.743 | 13.694 | 20.896 |
| Total debt | 10.035 | 30.721 | 64.048 | 72.951 | 74.629 | 64.468 | 81.059 | 93.260 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2018 | — | — |
PV Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KVADRAT A/S | Company | 33.3% | 33.3% | 2026 |
MRR 2007 HOLDING ApS | Company | 33.3% | 33.3% | 2026 |
Advance Global A/S | Company | 15.0% | 15.0% | 2026 |
KANITIPE INVESTMENT ApS | Company | 15.0% | 15.0% | 2023 |
| Individual | 33.3% | 33.3% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Hynkemejer | Management | 0 companies |
| Peter Vinkler Simonsen | Management | 0 companies |
| Peter Trillingsgaard | Board of Directors | 0 companies |
| Lars Herman Petersen | Chairman | 0 companies |
| Stig Gamborg | Chairman | 0 companies |
| Lars Allan Thomassen | Board of Directors | 0 companies |
| Torben Svejgård | Chairman | 0 companies |
| Massimo Forti | Board of Directors | 0 companies |
| Helle Vingolf | Chairman | 0 companies |
| Anne Sophie Gamborg | Board of Directors | 0 companies |
| Jørgen Ballermann | Board of Directors | 0 companies |
| Jesper Fredberg Jensen | Board of Directors | 0 companies |